2,688,553.13 contractor's estimate package 08/07/15...
TRANSCRIPT
2,688,553.13
106804142CONTRACT ID:
PROJECT: STP 2011(706)MM
CONTRACT:
12103201
PROJECTED AMOUNT: $14,862,147.76
CONTRACTOR:
HIGHWAY: IH 30DISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 055
HAYDON BUILDING CORP.
NOEL PARAMANANTHAM, P.E.
DALLAS
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 08/07/15
12/16/2010AWARD DATE:
ESTIMATE PERIOD:
0046
02/09/2015
LETTING DATE:
NOTICE TO PROCEED DATE: 02/15/2011
12/08/2010ESTIMATE PAID:
708 219.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: FINL WORK BEGIN DATE: 04/22/2011
$17,550,700.89
CONTRACT:
12/19/2014
AWARD AMOUNT: $14,780,097.76
Dallas
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
99.72
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
12/22/2014
00/00/0000
100.00
$135,283.11 $17,066,889.30 $17,202,172.41
RECAPITULATION
PAID TO CONTRACTOR
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$135,283.11 $17,066,889.30 $17,202,172.41
$0.00 $0.00 $0.00
$135,283.11 $17,202,172.41
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $17,066,889.30
CONTRACT ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Contract Adjustments for this estimate***
LINE ITEM ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Line Item Adjustments for this estimate***
CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR
AREA/PROJECT ENGINEER
DATE
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 23ESTIMATE 0046
LIQ DAMAGE RATE:
LIQUIDATED DAMAGES:
TOTAL:
$1,400.00
$0.00
ASSESSED LIQ DAMAGES:
DAYS AT
$1,400.00PER DAY
0
0
C. O. ADJUSTED DAYS:
708
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
04/22/2011
04/16/2011
491
219
710
CONTRACT TIME STATEMENT
DAILY BREAKDOWN
Date or Days
Charged
Days
Credited
PERIOD SUMMARY
Days
Date or
Days
Days
Charged
Days
Credited
Diary
Adjustment
8 0 8
AWAITING FINAL DOC 3
OTHER - SEE RMRKS 1
TIME SUSPENDED 3
WORK ACCEPTED 1
12/19/2014 1 TIME SUSPENDED
12/20/2014 1 TIME SUSPENDED
12/21/2014 1 TIME SUSPENDED
12/22/2014 1 WORK ACCEPTED
01/09/2015 1 AWAITING FINAL DOCUMENTATION
01/13/2015 1 AWAITING FINAL DOCUMENTATION
01/21/2015 1 AWAITING FINAL DOCUMENTATION
02/09/2015 1 Finaling Project
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 23ESTIMATE 0046
WORK PERFORMED THIS PERIOD
STP 2011(706)MM 106804142PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
0125 01682001 VEGETATIVE WATERING000 MG 12.200 $1.90 0.156 146.04 811.00
0145 01922002 PLANT MATERIAL (1-GAL)000 EA 5.900 $14,963.58 2,536.200 8,454.00 8,445.00
0150 01922004 PLANT MATERIAL (5-GAL)000 EA 21.500 $1,219.05 56.700 189.00 189.00
0165 01922044 PLANT MATERIAL (MIN 2" CAL) (B&B)000 EA 188.000 $4,399.20 23.400 78.00 78.00
0170 01922046 PLANT MATERIAL (MIN 3" CAL) (B&B)000 EA 305.000 $7,777.50 25.500 85.00 83.00
0175 01922048 PLANT MATERIAL (MIN 4" CAL) (B&B)000 EA 430.000 $1,741.50 4.050 14.00 16.00
0180 01922080 PLANT MATERIAL (MIN 6" CALIPER)000 EA 805.000 $966.00 1.200 4.00 4.00
0475 05002001 MOBILIZATION005 LS 990,000.000 $47,520.00 0.048 0.49 0.49
0476 05002001 MOBILIZATION LS 42.410 $42.41 1.000 1.00 1.00
ADDITIONAL MOBILIZATION FOR P/R CLOSURESUPP DESCR
0482 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 582.210 $2,911.05 5.000 5.00 5.00
ADDITIONAL BARRICADES P/R CLOSURESUPP DESCR
0710 06362001 ALUMINUM SIGNS (TY A)014 SF 12.000 $3,250.92 270.910 270.91 270.91
0745 06442056 RELOCATE SM RD SN SUP & AM TY 10BWG000 EA 520.000 $520.00 1.000 3.00 3.00
C 1068-4-145 106804145PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
1710 05002001 MOBILIZATION005 LS 990,000.000 $50,490.00 0.051 0.52 0.52
1955 06442056 RELOCATE SM RD SN SUP & AM TY 10BWG000 EA 520.000 -$520.00-1.000 3.00 2.00
$135,283.11TOTAL ITEM EARNINGS THIS ESTIMATE
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 23ESTIMATE 0046
CONTRACT LINE ITEMS
106804142PROJECT CONTROLSTP 2011(706)MM
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0060 01042001 000 REMOVING CONC (PAV) SY 7.700 11,748.000 335.000 12,083.00 93,039.10
0065 01042009 000 REMOVING CONC (RIPRAP) SY 9.500 2,517.000 0.000 2,574.00 24,453.00
0070 01042024 000 REMOVING CONC (RETAINING WALLS) SY 16.000 1,763.000 0.000 1,763.00 28,208.00
0071 01052008 REMOVING STAB BASE AND ASPH PAV (6") SY 2.100 0.000 11,748.000 8,406.68 17,654.03
Added by C.O. #1
0075 01102001 000 EXCAVATION (ROADWAY) CY 5.000 141,100.000 64,261.000 205,361.00 1,026,805.00
0080 01322006 001 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 45.000 95.600 0.000 95.60 4,302.00
0085 01322025 001 EMBANKMENT (FINAL) (DENS CONT) (TY C1) CY 1.300 13,575.000 630.000 14,205.00 18,466.50
0090 01322026 001 EMBANKMENT (FINAL) (DENS CONT) (TY C2) CY 6.800 12,237.600 0.000 12,237.00 83,211.60
0095 01612002 001 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.550 15,071.000 0.000 25,235.67 13,879.61
0100 01622002 000 BLOCK SODDING SY 1.750 11,681.000 803.000 15,118.03 26,456.56
0110 01642039 002 DRILL SEEDING (PERM) (URBAN) (CLAY) SY 0.100 25,563.000 0.000 15,287.00 1,528.70
0125 01682001 000 VEGETATIVE WATERING MG 12.200 811.000 0.000 146.04 1,781.63
0130 01692001 002 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.950 8,118.000 0.000 15,287.00 14,522.65
0135 01702001 000 IRRIGATION SYSTEM LS 80,000.000 1.000 0.000 1.00 80,000.00
0145 01922002 000 PLANT MATERIAL (1-GAL) EA 5.900 7,431.000 1,014.000 8,454.00 49,878.60
0150 01922004 000 PLANT MATERIAL (5-GAL) EA 21.500 112.000 77.000 189.00 4,063.51
0155 01922013 000 MULCH SY 2.450 3,490.000 300.000 3,914.22 9,589.84
0160 01922016 000 PLANT BED PREPARATION SY 3.000 3,340.000 450.000 3,914.22 11,742.67
0165 01922044 000 PLANT MATERIAL (MIN 2" CAL) (B&B) EA 188.000 80.000 -2.000 78.00 14,664.00
0170 01922046 000 PLANT MATERIAL (MIN 3" CAL) (B&B) EA 305.000 90.000 -7.000 85.00 25,925.00
0175 01922048 000 PLANT MATERIAL (MIN 4" CAL) (B&B) EA 430.000 16.000 0.000 14.00 6,020.00
0180 01922080 000 PLANT MATERIAL (MIN 6" CALIPER) EA 805.000 4.000 0.000 4.00 3,220.00
0195 02752001 002 CEMENT TON 105.000 281.000 0.000 274.33 28,804.65
0200 02752010 002 CEMENT TREAT (SUBGRADE) (8") SY 2.150 18,685.000 0.000 17,744.01 38,149.63
0211 03402011 D-GR HMA(METH) TY-B PG64-22 TON 48.950 0.000 4,401.000 5,106.98 249,986.42
Change from item 341 (C.O. #5)
0215 03602001 003 CONC PVMT (CONT REINF-CRCP)(8") SY 42.000 17,115.000 335.000 17,339.86 728,273.96
0235 03602003 003 CONC PVMT (CONT REINF-CRCP)(10") SY 50.000 12,441.000 0.000 12,605.85 630,292.45
0255 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 70.000 4,534.000 0.000 4,423.04 309,612.45
0275 03602018 003 CURB (TYPE II) LF 2.100 12,981.000 0.000 11,735.21 24,643.94
0295 04002006 000 CUT & RESTORING PAV SY 155.000 16.000 0.000 16.00 2,480.00
0300 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.350 4,370.000 0.000 4,268.00 5,761.80
0305 04032001 000 TEMPORARY SPL SHORING SF 18.000 5,186.000 0.000 4,935.27 88,834.86
0306 04032001 TEMPORARY SPL SHORING SF 14.000 0.000 12,644.710 12,395.68 173,539.52
SLOPE/ BENCH METHOD
0310 04162001 000 DRILL SHAFT (18 IN) LF 77.000 99.000 0.000 87.00 6,699.00
0315 04162002 000 DRILL SHAFT (24 IN) LF 95.000 112.000 0.000 113.00 10,735.00
0316 04162002 DRILL SHAFT (24 IN) LF 84.490 0.000 277.000 273.48 23,106.33
Added by C.O. #21 for use in Wall #5
0320 04162003 000 DRILL SHAFT (30 IN) LF 95.000 150.000 -40.000 110.00 10,450.00
0325 04162004 000 DRILL SHAFT (36 IN) LF 240.000 18.510 0.000 18.51 4,442.40
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0326 04162004 DRILL SHAFT (36 IN) LF 145.570 0.000 972.000 971.39 141,405.24
Added by C.O. #21 for use in Wall #5
0330 04162018 000 DRILL SHAFT (SIGN MTS)(24 IN) LF 125.000 20.000 0.000 30.00 3,750.00
0335 04202013 002 CL C CONC (MISC) CY 360.000 128.200 1.260 129.46 46,605.60
0340 04232009 000 RETAINING WALL (SOIL NAILED)(FACIA) SF 22.000 17,897.810 -4,677.000 13,220.75 290,856.50
0345 04232012 000 RETAINING WALL (CAST-IN-PLACE) SF 43.000 18,364.030 180.000 18,375.13 790,130.59
0350 04272006 000 BLAST FINISH SF 4.000 1,068.000 -416.000 652.00 2,608.00
0355 04322001 000 RIPRAP (CONC)(4 IN) CY 245.000 128.100 0.000 238.86 58,519.74
0360 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 225.000 76.000 0.000 63.72 14,337.02
0365 04322099 000 RIPRAP (MOW STRIP)(6 IN) CY 550.000 68.180 -43.490 44.34 24,387.55
0370 04422003 016 STR STL (TUB GIRDER) LB 7.400 27,380.000 0.000 27,380.00 202,612.00
0375 04502025 001 RAIL (TY PR1) LF 65.000 982.000 0.000 982.00 63,830.00
0380 04502064 001 RAIL (TY C221) LF 63.000 1,259.000 0.000 1,205.16 75,925.08
0385 04642003 003 RC PIPE (CL III)(18 IN) LF 32.990 40.000 0.000 4.00 131.96
0390 04642005 003 RC PIPE (CL III)(24 IN) LF 39.000 2,254.000 0.000 2,254.00 87,906.00
0395 04642007 003 RC PIPE (CL III)(30 IN) LF 47.000 932.000 0.000 932.00 43,804.00
0400 04642011 003 RC PIPE (CL III)(48 IN) LF 111.000 471.000 0.000 468.00 51,948.00
0405 04642022 003 RC PIPE (CL IV)(24 IN) LF 47.000 278.000 0.000 276.00 12,972.00
0410 04642026 003 RC PIPE (CL IV)(36 IN) LF 75.000 338.000 0.000 338.00 25,350.00
0415 04652005 001 MANH (COMPL)(TY M) EA 4,000.000 8.000 0.000 8.00 32,000.00
0420 04652032 001 INLET (COMPL)(CURB)(TY 1)(10' X 3') EA 2,500.000 5.000 0.000 5.00 12,500.00
0425 04652035 001 INLET (COMPL)(CURB)(TY 1)(15' X 3') EA 3,000.000 11.000 0.000 11.00 33,000.00
0430 04652036 001 INLET (COMPL)(CURB)(TY 1)(15' X 4') EA 3,500.000 3.000 0.000 3.00 10,500.00
0435 04652281 001 INLET (COMPL)(TY C 1-GRATE) EA 1,900.000 8.000 0.000 8.00 15,200.00
0440 04652322 001 INLET (COMPL) (TY C) (3 GRATE) EA 2,400.000 1.000 0.000 1.00 2,400.00
0445 04662131 000 HEADWALL (CH-PW-0)(DIA= 48 IN) EA 12,500.000 1.000 0.000 1.00 12,500.00
0450 04962002 000 REMOV STR (INLET) EA 670.000 6.000 0.000 6.00 4,020.00
0455 04962003 000 REMOV STR (MANHOLE) EA 725.000 1.000 0.000 1.00 725.00
0460 04962006 000 REMOV STR (HEADWALL) EA 885.000 4.000 0.000 4.00 3,540.00
0465 04962007 000 REMOV STR (PIPE) LF 14.500 1,432.000 0.000 1,432.00 20,764.00
0470 04962016 000 REMOV STR (PIPE) EA 420.000 1.000 0.000 1.00 420.00
0475 05002001 005 MOBILIZATION LS 990,000.000 0.485 0.000 0.49 480,150.00
0476 05002001 MOBILIZATION LS 42.410 0.000 1.000 1.00 42.41
ADDITIONAL MOBILIZATION FOR P/R CLOSURE
0480 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 1,300.000 24.000 11.000 34.50 44,850.00
0481 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 3,502.470 0.000 24.000 24.00 84,059.28
DOL EQUALS DAILY RATE
0482 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 582.210 0.000 5.000 5.00 2,911.05
ADDITIONAL BARRICADES P/R CLOSURE
0485 05062006 010 ROCK FILTER DAMS (INSTALL) (TY 2) CY 70.000 179.000 0.000 30.39 2,127.16
0490 05062010 010 ROCK FILTER DAMS (REMOVE) CY 11.000 179.000 0.000 30.39 334.27
0495 05062016 010 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 13.000 156.000 0.000 884.86 11,503.14
0500 05062019 010 CONSTRUCTION EXITS (REMOVE) SY 4.250 156.000 0.000 884.86 3,760.64
0505 05062022 010 EARTHWORK (ERSN & SEDM CONT, IN VEH) CY 7.000 50.000 0.000 78.82 551.71
0510 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 1.250 1,979.000 0.000 6,346.00 7,932.50
0515 05062041 010 TEMP SDMT CONT FENCE (INLET PROTECT) LF 1.700 1,730.000 0.000 155.00 263.50
0520 05122048 002 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 30.000 2,910.000 0.000 2,910.00 87,300.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0525 05122050 002 PORT CTB (MOVE)(F-SHAPE)(TY 1) LF 3.500 1,260.000 0.000 960.00 3,360.00
0530 05122052 002 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 4.350 2,899.000 0.000 2,910.00 12,658.50
0535 05282003 000 COLORED TEXTURED CONC (8") SY 60.000 395.000 285.000 677.67 40,659.96
0540 05282005 000 COLOR TEXTURED CONC (10") SY 61.000 115.000 0.000 115.77 7,061.79
0545 05292007 000 CONC CURB (DOWEL) LF 17.000 137.000 0.000 137.00 2,329.00
0550 05312005 000 CURB RAMPS (TY 1) EA 860.000 2.000 0.000 2.00 1,720.00
0555 05312008 000 CURB RAMPS (TY 4) EA 950.000 7.000 0.000 7.00 6,650.00
0560 05312010 000 CURB RAMPS (TY 7) EA 960.000 15.000 0.000 15.00 14,400.00
0565 05312017 000 CURB RAMPS (TY 21) EA 1,000.000 1.000 0.000 1.00 1,000.00
0570 05312031 000 CONC SIDEWALKS (4") SY 32.000 2,828.000 -223.000 2,611.93 83,581.80
0575 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 15.000 1,663.000 0.000 1,663.00 24,945.00
0580 05402005 023 TERMINAL ANCHOR SECTION EA 480.000 3.000 0.000 3.00 1,440.00
0585 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.400 689.000 0.000 687.50 1,650.00
0590 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 118.000 2.000 0.000 2.00 236.00
0595 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 235.000 2.000 0.000 2.00 470.00
0600 05442004 000 GDRAIL END TRT(INST)(WOOD POST)(TY I) EA 1,820.000 3.000 0.000 3.00 5,460.00
0605 05452001 000 CRASH CUSH ATTEN (INSTL) EA 9,550.000 2.000 0.000 2.00 19,100.00
0610 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 1,290.000 1.000 0.000 2.00 2,580.00
0615 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 965.000 2.000 0.000 3.00 2,895.00
0620 05502001 000 CHAIN LINK FENCE (INSTALL) (6') LF 16.750 243.000 0.000 164.00 2,747.00
0625 05502003 000 CHAIN LINK FENCE (REMOVE) LF 4.500 186.000 0.000 189.00 850.50
0630 06102052 010 INS RD IL AM (TY ST) 40T-8 (.25 KW)S EA 2,300.000 11.000 0.000 11.00 25,300.00
0640 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 6.300 646.000 87.000 823.00 5,184.90
0650 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.150 4,118.000 -19.000 4,231.00 21,789.65
0655 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 20.500 223.000 -123.000 100.00 2,050.00
0660 06182044 000 CONDT (RM) (3/4") LF 73.250 182.000 0.000 182.00 13,331.50
0665 06182066 000 CONDT (PVC)(SCHD 40)(3/4") LF 4.200 3,353.000 47.000 3,462.00 14,540.40
0675 06202005 001 ELEC CONDR (NO. 3) BARE LF 1.900 368.000 0.000 500.00 950.00
0680 06202006 001 ELEC CONDR (NO. 3) INSULATED LF 2.150 736.000 0.000 1,000.00 2,150.00
0685 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.900 4,794.000 -1,526.000 3,228.00 2,905.20
0690 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.000 9,588.000 -3,226.000 6,456.00 6,456.00
0695 06202013 001 ELEC CONDR (NO.10) BARE LF 0.800 3,791.000 2.000 3,793.00 3,034.40
0700 06202014 001 ELEC CONDR (NO.10) INSULATED LF 0.850 7,582.000 4.000 7,586.00 6,448.10
0705 06242008 000 GROUND BOX TY A (122311) W/APRON EA 710.000 8.000 -1.000 11.00 7,810.00
0710 06362001 014 ALUMINUM SIGNS (TY A) SF 12.000 270.910 0.000 270.91 3,250.92
0715 06362002 014 ALUMINUM SIGNS (TY G) SF 22.500 112.500 0.000 112.50 2,531.25
0720 06442001 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 375.000 17.000 0.000 32.00 12,000.00
0725 06442004 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(T) EA 385.000 4.000 0.000 4.00 1,540.00
0730 06442006 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(U) EA 613.000 3.000 0.000 3.00 1,839.00
0735 06442025 000 INS SM RD SN SUP&AM TY S80(1) SA(T) EA 590.000 1.000 0.000 1.00 590.00
0740 06442031 000 INS SM RD SN SUP&AM TY S80(1) SA(U-WC) EA 1,065.000 1.000 0.000 1.00 1,065.00
0745 06442056 000 RELOCATE SM RD SN SUP & AM TY 10BWG EA 520.000 3.000 0.000 3.00 1,560.00
0750 06442060 000 REMOVE SM RD SN SUP & AM EA 85.000 1.000 0.000 1.00 85.00
0755 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 3.000 619.000 0.000 710.00 2,130.00
0760 06582242 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2(BR) EA 33.000 4.000 0.000 4.00 132.00
0765 06582263 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)GND EA 40.000 41.000 0.000 41.00 1,640.00
0770 06582269 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)GF2 EA 33.000 5.000 0.000 5.00 165.00
0775 06582292 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 40.000 7.000 0.000 7.00 280.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0780 06582295 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GF2 EA 33.000 9.000 0.000 9.00 297.00
0785 06582312 000 INSTL OM ASSM (OM-4) (TWT)WS EA 118.000 2.000 0.000 2.00 236.00
0790 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 40.000 5.000 0.000 5.00 200.00
0795 06582364 000 INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) EA 18.250 11.000 0.000 11.00 200.75
0800 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.750 1,585.000 0.000 4,876.00 3,657.00
0805 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.700 3,418.000 0.000 6,620.00 4,634.00
0810 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.700 4,333.000 0.000 7,161.00 5,012.70
0815 06662003 000 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 0.600 1,234.000 0.000 1,234.00 740.40
0820 06662006 000 REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 1.600 165.000 0.000 165.00 264.00
0825 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.450 10,186.000 0.000 10,186.00 4,583.70
0830 06662015 000 REFL PAV MRK TY I (W) 6" (BRK)(100MIL) LF 0.800 1,569.000 0.000 1,218.00 974.40
0835 06662024 000 REFL PAV MRK TY I (W) 6" (SLD)(100MIL) LF 0.700 2,915.000 0.000 2,013.00 1,409.10
0840 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 1.050 1,230.000 0.000 2,030.00 2,131.50
0845 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 3.150 810.000 0.000 488.00 1,537.20
0850 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.350 816.000 0.000 816.00 4,365.60
0855 06662087 000 REFL PAV MRK TY I(W) (SYMBOL) (100MIL) EA 250.000 9.000 0.000 10.00 2,500.00
0860 06662099 000 REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) EA 35.600 1.000 0.000 1.00 35.60
0865 06662111 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.500 3,873.000 0.000 2,971.00 1,485.50
0870 06662120 000 REFL PAV MRK TY I (Y) 6" (SLD)(100MIL) LF 0.700 2,737.000 0.000 2,035.00 1,424.50
0875 06662142 000 REF PAV MRK TY II (W) 4" (BRK) LF 0.150 1,163.000 0.000 1,234.00 185.10
0880 06662143 000 REF PAV MRK TY II (W) 4" (DOT) LF 1.050 165.000 0.000 165.00 173.25
0885 06662145 000 REF PAV MRK TY II (W) 4" (SLD) LF 0.150 10,186.000 0.000 10,186.00 1,527.90
0890 06662146 000 REF PAV MRK TY II (W) 6" (BRK) LF 0.200 1,569.000 0.000 1,218.00 243.60
0895 06662149 000 REF PAV MRK TY II (W) 6" (SLD) LF 0.150 2,915.000 0.000 2,013.00 301.95
0900 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.450 1,230.000 0.000 2,030.00 913.50
0905 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 0.800 810.000 0.000 488.00 390.40
0910 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 1.450 816.000 0.000 816.00 1,183.20
0915 06662170 000 REF PAV MRK TY II (W) (SYMBOL) EA 43.000 9.000 0.000 10.00 430.00
0920 06662174 000 REF PAV MRK TY II (W) 18" (YLD TRI) EA 10.750 1.000 0.000 1.00 10.75
0925 06662178 000 REF PAV MRK TY II (Y) 4" (SLD) LF 0.150 3,873.000 0.000 2,971.00 445.65
0930 06662181 000 REF PAV MRK TY II (Y) 6" (SLD) LF 0.200 2,737.000 0.000 2,035.00 407.00
0935 06722015 034 REFL PAV MRKR TY II-A-A EA 5.350 19.000 0.000 19.00 101.65
0940 06722017 034 REFL PAV MRKR TY II-C-R EA 4.350 124.000 0.000 155.00 674.25
0945 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.200 1,519.000 0.000 1,519.00 303.80
0950 06772002 000 ELIM EXT PAV MRK & MRKS ( 6") LF 0.200 4,810.000 0.000 4,810.00 962.00
0960 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.100 15,458.000 0.000 14,556.00 1,455.60
0965 06782002 000 PAV SURF PREP FOR MRK ( 6") LF 0.100 7,221.000 0.000 5,266.00 526.60
0970 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.200 1,230.000 0.000 2,030.00 406.00
0975 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.650 810.000 0.000 488.00 317.20
0980 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.050 816.000 0.000 816.00 856.80
0985 06782015 000 PAV SURF PREP FOR MRK (SYMBOL) EA 26.850 9.000 0.000 10.00 268.50
0990 06782019 000 PAV SURF PREP FOR MRK (18") (YLD TRI) EA 10.750 1.000 0.000 1.00 10.75
0995 10032001 000 LANDSCAPE BOULDERS EA 170.000 15.000 2.000 14.00 2,380.00
1000 10132001 000 TRASH RECEPTACLES EA 1,850.000 4.000 0.000 3.00 5,550.00
1005 10142003 000 LANDSCAPE AMENITY (TY 1) EA 17.000 1,622.000 0.000 1,824.29 31,012.93
1010 10142004 000 LANDSCAPE AMENITY (TY 2) EA 160.000 126.330 0.000 126.33 20,212.80
1015 10142005 000 LANDSCAPE AMENITY (ARCH LETTERS) EA 84,500.000 1.000 0.000 1.00 84,500.00
1020 10142006 000 LANDSCAPE AMENITY (ILLUMINATION) EA 79,000.000 1.000 0.000 1.00 79,000.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1025 10142007 000 LANDSCAPE AMENITY (TY 3) EA 17.200 100.000 0.000 100.00 1,720.00
1030 10142008 000 LANDSCAPE AMENITY (TY 4) EA 12.900 50.000 0.000 50.00 645.00
1035 10142022 000 LANDSCAPE AMENITY (BENCH) EA 4,200.000 3.000 0.000 3.00 12,600.00
1045 10142031 000 LANDSCAPE AMENITY (BIKE RACK) EA 910.000 4.000 0.000 4.00 3,640.00
1050 10162001 000 LOOSE AGGREGATE FOR GROUNDCOVER (TY I) CY 102.000 63.060 0.640 82.84 8,449.68
1055 41162001 000 SOIL NAIL ANCHORS LF 10.550 42,404.000 -38,717.000 4,111.00 43,371.05
1056 41162001 SOIL NAIL ANCHORS LF 15.060 0.000 44,751.000 44,886.00 675,983.16
Adjusted Price Due to Redesign
1060 50492003 000 BIODGRD EROSION CONTROL LOGS (12" DIA) LF 3.050 450.000 0.000 220.00 671.00
1065 54342001 000 WHEEL STOPS EA 145.000 69.000 0.000 69.00 10,005.00
1070 54452001 000 DEAD END ROADWAY BARRICADE LF 30.000 24.000 0.000 24.00 720.00
1075 59002001 000 WTR LINE 8" AWWA C900 PVC DR16 OPEN CUT LF 32.000 1,825.000 -16.000 1,809.00 57,888.00
1080 59002002 000 8" GATE VALVE EA 1,260.000 5.000 0.000 5.00 6,300.00
1085 59002003 000 FIRE HYDRANT ASSEMBLY EA 4,500.000 1.000 0.000 1.00 4,500.00
1090 59002004 000 6" X 6" TAPPING SLEEVE & GATE VALVE EA 2,700.000 1.000 0.000 1.00 2,700.00
1095 59002005 000 CUT & RESTORE CONCRETE PAVEMENT SY 165.000 20.000 0.000 25.56 4,216.74
1100 61192001 000 RELOCATE PEDESTAL POLE ASSEMBLIES EA 4,700.000 1.000 0.000 1.00 4,700.00
1111 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL 1.000 0.000 150,000.000 133,432.02 133,432.02
Haul-Off Debris Pd by F.A. Invoice (C.O. #4)
1112 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 90,000.000 57,298.88 57,298.88
Repairs to traffic control devices (Pd by Invoice)(C.O. #7)
1113 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 210,148.000 0.000 1.000 1.00 210,148.00
C.O. # 9 Overhead reimbursement for utility delay (5/9-7/31)
1114 06202009 ELEC CONDR (NO. 6) BARE LF 1.150 0.000 372.000 372.00 427.80
Change Order No. 12
1116 06202010 ELEC CONDR (NO. 6) INSULATED LF 1.250 0.000 744.000 744.00 930.00
Change Order No. 12
1117 06242034 REMOVE EXISTING GROUND BOXES EA 115.000 0.000 2.000 2.00 230.00
Change Order No. 12
1118 06282065 ELC SRV TY D 120/240 060 (NS)GS(N)TP(O) EA 3,597.540 0.000 1.000 1.00 3,597.54
Change Order No. 12
1119 06282158 REMOVE ELECTRICAL SERVICES EA 660.560 0.000 1.000 1.00 660.56
Change Order No. 12
1121 04162006 DRILL SHAFT (48 IN) LF 226.310 0.000 1,293.000 1,289.88 291,912.74
Added by C.O. #21 for use in Wall #5
1122 04232011 RETAINING WALL (DRILL SHAFT)(FACIA) SF 55.280 0.000 4,677.000 4,506.90 249,141.43
Added by C.O. # 21
1123 05002001 MOBILIZATION LS 4,666.200 0.000 1.000 1.00 4,666.20
C.O. #22
1124 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 2,985.120 0.000 62.000 62.00 185,077.44
C.O. #22 Daily Overhead Cost
1126 04272002 CONCRETE PAINT FINISH SF 0.260 0.000 21,413.696 24,199.20 6,291.79
C.O. #33
1127 07402005 ANTI-GRAFFITI COATING (PERMANENT) SF 0.440 0.000 21,413.696 24,199.20 10,647.65
C.O. #33
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1128 06102072 REMOVE RDWY ILL ASSEM EA 434.380 0.000 6.000 6.00 2,606.28
Added By C.O. # 34 to Replace Item 0610-2064
1131 05312038 CONC SIDEWALKS (STEPS) SY 279.880 0.000 50.000 60.62 16,966.89
Added by Change Order No. 36
1132 04502029 RAIL (TY ADA HNDRL) LF 91.200 0.000 188.000 188.00 17,145.60
Added by Change Order No. 36
1133 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 1,461.640 0.000 1.000 1.00 1,461.64
PAID BY INVOICE
1134 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 9,839.890 0.000 1.000 1.00 9,839.89
Added Cost for Stone Veneer. (Paid as L.S by invoice) C.O.39
1136 02512035 REWORK BS MTL (TY D) (6") (DENS CONT) SY 0.710 0.000 18,735.090 18,735.09 13,301.91
C.O. #40
1137 06882003 VEH LP DETECT (SAWCUT) (14 AWG) (BLK) LF 5.350 0.000 536.000 536.00 2,867.60
Added by C.O. #41
1138 10142009 LANDSCAPE AMENITY (TY 5) EA 4,370.320 0.000 3.000 3.00 13,110.96
C.O. #43
1142 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 0.000 334.680 334.68 334.68
DOL EQUALS LS
1143 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 1.000 0.000 866.820 866.82 866.82
DOL EQUALS LS
2304 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 1.000 0.000 1,132.810 1,132.81 1,132.81
C.O. #46 Tree Rem, Light Rem, Re-work Decomposed Granite
2305 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 1.000 0.000 3,316.370 3,316.37 3,316.37
C.O. #46 Furn & Install Stone Pavers and Quarry Block
2306 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 3,502.470 0.000 27.000 27.00 94,566.69
Daily Overhead Costs
2307 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 1.000 0.000 33,364.680 33,364.68 33,364.68
Material Escalation Costs (Haydon)
2308 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 1.000 0.000 5,551.490 5,551.49 5,551.49
Lane Closure (MacArthur)
2309 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 1.000 0.000 53,774.830 53,774.83 53,774.83
Material Escalation Costs (McMahon)
2310 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 1.000 0.000 5,142.840 5,142.84 5,142.84
DOL EQUALS LS
Category Subtotal $9,620,575.01
106804145PROJECT CONTROLC 1068-4-145
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1260 01002002 002 PREPARING ROW STA 750.000 109.000 0.000 109.00 81,750.00
1265 01042001 000 REMOVING CONC (PAV) SY 7.700 7,528.000 867.000 7,738.28 59,584.74
1270 01042009 000 REMOVING CONC (RIPRAP) SY 9.500 4,256.000 0.000 4,256.00 40,432.00
1275 01042024 000 REMOVING CONC (RETAINING WALLS) SY 16.000 1,332.000 0.000 1,982.53 31,720.45
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1280 01052008 000 REMOVING STAB BASE AND ASPH PAV (6") SY 2.100 7,570.000 0.000 7,877.27 16,542.27
1285 01102001 000 EXCAVATION (ROADWAY) CY 5.000 9,159.000 0.000 9,159.00 45,795.00
1290 01102002 000 EXCAVATION (CHANNEL) CY 9.000 7,680.000 0.000 7,680.00 69,120.00
1295 01322003 001 EMBANKMENT (FINAL)(ORD COMP)(TY B) CY 1.000 2,367.000 0.000 2,367.00 2,367.00
1300 01322025 001 EMBANKMENT (FINAL) (DENS CONT) (TY C1) CY 1.300 96,899.000 0.000 96,899.00 125,968.70
1305 01322026 001 EMBANKMENT (FINAL) (DENS CONT) (TY C2) CY 6.800 38,523.000 0.000 38,523.00 261,956.40
1310 01612002 001 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.550 82,551.000 867.000 48,173.04 26,495.17
1315 01622002 000 BLOCK SODDING SY 1.750 10,511.000 0.000 16,089.99 28,157.48
1320 01642039 002 DRILL SEEDING (PERM) (URBAN) (CLAY) SY 0.100 72,040.000 867.000 35,444.01 3,544.40
1335 01682001 000 VEGETATIVE WATERING MG 12.200 495.200 0.270 119.25 1,454.83
1340 02752001 002 CEMENT TON 105.000 637.000 0.000 637.36 66,922.80
1345 02752010 002 CEMENT TREAT (SUBGRADE) (8") SY 2.150 42,413.000 0.000 40,991.12 88,130.90
1350 03102005 000 PRIME COAT (MC-30 OR AE-P) GAL 3.750 8,490.000 0.000 3,313.24 12,424.65
1356 03402011 D-GR HMA(METH) TY-B PG64-22 TON 48.950 0.000 12,003.000 9,819.82 480,679.94
Changed from item 341 (C.O. #6)
1360 03602003 003 CONC PVMT (CONT REINF-CRCP)(10") SY 50.000 34,797.000 0.000 34,851.25 1,742,562.45
1380 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 70.000 3,346.000 0.000 2,831.80 198,226.21
1400 03602018 003 CURB (TYPE II) LF 2.100 13,200.000 0.000 11,473.50 24,094.35
1420 04002005 000 CEM STABIL BKFL CY 21.850 123.000 0.000 123.00 2,687.55
1425 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.350 5,838.000 0.000 5,908.00 7,975.80
1430 04032001 000 TEMPORARY SPL SHORING SF 18.000 7,621.000 622.000 8,232.08 148,177.44
1445 04162021 000 DRILL SHAFT (SIGN MTS)(42 IN) LF 225.000 89.000 -25.000 64.00 14,400.00
1450 04162022 000 DRILL SHAFT (SIGN MTS)(48 IN) LF 270.000 20.000 0.000 20.00 5,400.00
1455 04162023 000 DRILL SHAFT (SIGN MTS)(54 IN) LF 300.000 20.000 17.000 37.00 11,100.00
1460 04232001 000 RETAINING WALL (MSE) SF 50.000 1,027.000 0.000 1,027.00 51,350.00
1465 04232009 000 RETAINING WALL (SOIL NAILED)(FACIA) SF 22.000 6,725.850 0.000 6,725.85 147,968.70
1470 04232012 000 RETAINING WALL (CAST-IN-PLACE) SF 43.000 24,901.000 0.000 24,901.30 1,070,755.90
1475 04322001 000 RIPRAP (CONC)(4 IN) CY 245.000 132.500 2.500 238.79 58,503.56
1480 04322012 000 RIPRAP (STONE TY F)(GROUT)(8 IN) CY 130.000 246.000 0.000 156.40 20,331.87
1485 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 225.000 95.400 0.000 76.32 17,171.34
1490 04322050 000 RIPRAP (CONC)(CL B)(5 IN) CY 275.000 57.000 0.000 42.99 11,823.08
1495 04322084 000 RIPRAP (CONC) (CL B) (4") CY 245.000 243.000 0.000 217.67 53,327.94
1500 04422047 016 STRUCTURAL STEEL(MISCELLANEOUS BRIDGE) LB 6.750 457.600 0.000 457.60 3,088.80
1505 04502013 001 RAIL (TY SSTR) LF 42.000 1,210.000 0.000 1,210.00 50,820.00
1510 04592007 000 GABION MATTRESSES (PVC)(12 IN) SY 78.000 85.000 0.000 229.95 17,936.33
1520 04622007 000 CONC BOX CULV (5 FT X 3 FT) LF 250.000 424.000 149.350 573.35 143,337.50
1525 04642003 003 RC PIPE (CL III)(18 IN) LF 32.990 2,364.000 0.000 2,266.00 74,755.34
1530 04642005 003 RC PIPE (CL III)(24 IN) LF 39.000 2,492.000 0.000 2,456.00 95,784.00
1535 04642007 003 RC PIPE (CL III)(30 IN) LF 47.000 843.000 0.000 843.00 39,621.00
1540 04642009 003 RC PIPE (CL III)(36 IN) LF 64.000 275.000 0.000 275.00 17,600.00
1545 04642011 003 RC PIPE (CL III)(48 IN) LF 111.000 281.000 0.000 368.00 40,848.00
1550 04642012 003 RC PIPE (CL III)(54 IN) LF 160.000 229.000 0.000 229.00 36,640.00
1555 04642022 003 RC PIPE (CL IV)(24 IN) LF 47.000 299.000 0.000 299.00 14,053.00
1560 04642024 003 RC PIPE (CL IV)(30 IN) LF 72.000 145.000 0.000 145.00 10,440.00
1565 04642027 003 RC PIPE (CL IV)(42 IN) LF 165.000 77.000 0.000 77.00 12,705.00
1570 04642029 003 RC PIPE (CL IV)(54 IN) LF 211.000 123.000 0.000 123.00 25,953.00
1575 04642032 003 RC PIPE (CL IV)(72 IN) LF 290.000 184.000 0.000 184.00 53,360.00
1580 04652005 001 MANH (COMPL)(TY M) EA 4,000.000 12.000 0.000 12.00 48,000.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1585 04652006 001 MANH (COMPL)(JUNCT BOX)(TY M) EA 2,500.000 2.000 0.000 2.00 5,000.00
1590 04652020 001 INLET (COMPL)(CURB)(TY II) EA 2,200.000 2.000 0.000 1.00 2,200.00
1595 04652100 001 INLET (COMPL)(TY 1) EA 2,500.000 16.000 0.000 16.00 40,000.00
1605 04652108 001 INLET (COMP)(DROP)(TY C) EA 1,900.000 7.000 0.000 7.00 13,300.00
1610 04652115 001 INLET (COMPL)(TY I)(MOD) EA 2,200.000 4.000 0.000 4.00 8,800.00
1615 04652178 001 INLET (COMPL)(TY L) EA 1,400.000 3.000 0.000 3.00 4,200.00
1620 04652219 001 INLET (COMPL)(CURB & GRATE)(TY V) EA 2,100.000 4.000 0.000 4.00 8,400.00
1625 04652221 001 INLET EXT (TY I) EA 925.000 18.000 0.000 19.00 17,575.00
1630 04652222 001 INLET EXT (TY V) EA 925.000 4.000 0.000 4.00 3,700.00
1635 04652235 001 INLET (COMPL)(TY C)(2 GRATE) EA 2,100.000 4.000 0.000 4.00 8,400.00
1640 04662051 000 WINGWALL (PW)(HW=7 FT) EA 7,400.000 1.000 0.000 1.00 7,400.00
1645 04662131 000 HEADWALL (CH-PW-0)(DIA= 48 IN) EA 12,500.000 1.000 0.000 1.00 12,500.00
1650 04662135 000 HEADWALL (CH-PW-0)(DIA= 72 IN) EA 24,000.000 1.000 0.000 1.00 24,000.00
1655 04662147 000 HEADWALL (CH-PW-S)(DIA= 54 IN) EA 17,000.000 2.000 0.000 2.00 34,000.00
1660 04672211 000 SET (TY II)(24 IN)(RCP)(3:1)(C) EA 1,330.000 1.000 0.000 1.00 1,330.00
1665 04672213 000 SET (TY II)(30 IN)(RCP)(3:1)(C) EA 1,330.000 1.000 0.000 1.00 1,330.00
1670 04672227 000 SET (TY II)(36 IN)(RCP)(4:1)(C) EA 2,800.000 2.000 0.000 2.00 5,600.00
1675 04672229 000 SET (TY II)(48 IN)(RCP)(4:1)(C) EA 4,200.000 1.000 0.000 1.00 4,200.00
1680 04802001 000 CLEAN EXIST CULVS EA 1,400.000 7.000 0.000 3.00 4,200.00
1685 04962002 000 REMOV STR (INLET) EA 670.000 12.000 0.000 12.00 8,040.00
1690 04962003 000 REMOV STR (MANHOLE) EA 725.000 1.000 0.000 1.00 725.00
1695 04962006 000 REMOV STR (HEADWALL) EA 885.000 15.000 0.000 15.00 13,275.00
1700 04962007 000 REMOV STR (PIPE) LF 14.500 1,903.000 0.000 1,911.00 27,709.50
1705 04962016 000 REMOV STR (PIPE) EA 420.000 3.000 0.000 3.00 1,260.00
1710 05002001 005 MOBILIZATION LS 990,000.000 0.515 0.000 0.52 509,850.00
1715 05062006 010 ROCK FILTER DAMS (INSTALL) (TY 2) CY 70.000 40.000 0.000 25.54 1,787.87
1720 05062007 010 ROCK FILTER DAMS (INSTALL) (TY 3) CY 75.000 388.000 0.000 31.11 2,333.33
1725 05062010 010 ROCK FILTER DAMS (REMOVE) CY 11.000 428.000 0.000 56.65 623.17
1730 05062016 010 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 13.000 248.000 0.000 703.16 9,141.03
1735 05062019 010 CONSTRUCTION EXITS (REMOVE) SY 4.250 248.000 0.000 703.16 2,988.41
1745 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 1.250 7,241.000 0.000 7,308.50 9,135.63
1750 05122048 002 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 30.000 3,900.000 180.000 4,050.00 121,500.00
1755 05122050 002 PORT CTB (MOVE)(F-SHAPE)(TY 1) LF 3.500 2,280.000 0.000 2,250.00 7,875.00
1760 05122052 002 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 4.350 3,900.000 0.000 4,050.00 17,617.50
1765 05292007 000 CONC CURB (DOWEL) LF 17.000 147.000 0.000 156.00 2,652.00
1770 05312005 000 CURB RAMPS (TY 1) EA 860.000 1.000 0.000 1.00 860.00
1775 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 15.000 937.500 0.000 937.50 14,062.50
1780 05402005 023 TERMINAL ANCHOR SECTION EA 480.000 4.000 0.000 4.00 1,920.00
1785 05402011 023 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,300.000 2.000 0.000 3.00 3,900.00
1790 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.400 1,800.000 0.000 1,800.00 4,320.00
1795 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 118.000 5.000 0.000 5.00 590.00
1800 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,820.000 4.000 0.000 4.00 7,280.00
1805 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 235.000 4.000 0.000 4.00 940.00
1810 05452001 000 CRASH CUSH ATTEN (INSTL) EA 9,550.000 3.000 1.000 4.00 38,200.00
1815 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 1,290.000 3.000 0.000 3.00 3,870.00
1820 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 965.000 3.000 0.000 4.00 3,860.00
1825 05502001 000 CHAIN LINK FENCE (INSTALL) (6') LF 16.750 2,761.000 0.000 1,040.00 17,420.00
1830 05502003 000 CHAIN LINK FENCE (REMOVE) LF 4.500 2,433.000 0.000 3,331.00 14,989.50
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1845 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.150 2,145.000 75.000 2,530.00 13,029.50
1850 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 20.500 228.000 -91.000 137.00 2,808.50
1855 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 11.450 1,050.000 0.000 1,054.00 12,068.30
1865 06182074 000 CDT(PVC)(SCHD 80)(4")(4-1.25"HDPE INDT) LF 18.500 525.000 0.000 527.00 9,749.50
1870 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.150 701.000 -193.000 508.00 584.20
1875 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.250 2,122.000 -90.000 2,032.00 2,540.00
1880 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.900 1,727.000 -867.000 618.00 556.20
1885 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.000 3,388.000 -1,754.000 1,280.00 1,280.00
1890 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.750 1,082.000 0.000 1,082.00 811.50
1895 06242004 000 GROUND BOX TY 2 (243636) W/APRON EA 2,700.000 4.000 0.000 4.00 10,800.00
1900 06242008 000 GROUND BOX TY A (122311) W/APRON EA 710.000 10.000 -5.000 5.00 3,550.00
1905 06242016 000 GROUND BOX TY E (122317) W/APRON EA 720.000 1.000 2.000 3.00 2,160.00
1910 06242034 000 REMOVE EXISTING GROUND BOXES EA 115.000 1.000 0.000 1.00 115.00
1915 06282162 000 ELC SRV TY A 240/480 100(NS)GS(T)GC(O) EA 5,700.000 1.000 1.000 2.00 11,400.00
1920 06362001 014 ALUMINUM SIGNS (TY A) SF 12.000 32.000 0.000 32.00 384.00
1925 06362003 014 ALUMINUM SIGNS (TY O) SF 19.750 819.500 0.000 819.50 16,185.13
1930 06442001 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 375.000 16.000 0.000 15.00 5,625.00
1935 06442004 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(T) EA 385.000 13.000 0.000 13.00 5,005.00
1940 06442006 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(U) EA 613.000 7.000 0.000 4.00 2,452.00
1945 06442030 000 INS SM RD SN SUP&AM TY S80(1) SA(U-BM) EA 850.000 2.000 0.000 2.00 1,700.00
1950 06442042 000 INS SM RD SN SUP&AM TY S80(2) SA(P) EA 1,245.000 2.000 0.000 2.00 2,490.00
1955 06442056 000 RELOCATE SM RD SN SUP & AM TY 10BWG EA 520.000 2.000 0.000 3.00 1,560.00
1960 06442060 000 REMOVE SM RD SN SUP & AM EA 85.000 8.000 0.000 8.00 680.00
1970 06472003 000 REMOVE LRSA EA 350.000 1.000 1.000 2.00 700.00
1975 06502022 000 INS OH SN SUP(25 FT CANT) EA 11,400.000 1.000 0.000 1.00 11,400.00
1980 06502028 000 INS OH SN SUP(30 FT CANT) EA 12,000.000 4.000 -1.000 3.00 36,000.00
1985 06502034 000 INS OH SN SUP(35 FT CANT) EA 14,900.000 1.000 0.000 1.00 14,900.00
1990 06502173 000 REMOVE OVERHD SIGN SUP EA 2,250.000 6.000 0.000 6.00 13,500.00
1995 06582240 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 EA 33.000 15.000 0.000 15.00 495.00
2000 06582258 000 INSTL DEL ASSM (D-SW)SZ (TYC)CTB EA 18.250 12.000 0.000 12.00 219.00
2005 06582263 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)GND EA 40.000 13.000 0.000 13.00 520.00
2010 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 40.000 16.000 0.000 16.00 640.00
2015 06582329 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA 40.000 7.000 0.000 7.00 280.00
2020 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.750 967.000 73.000 2,016.00 1,512.00
2025 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.700 7,109.000 424.000 10,362.00 7,253.40
2030 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.400 1,170.000 350.000 1,952.00 2,732.80
2035 06622077 000 WK ZN PAV MRK REMOV (W) 12" (SLD) LF 7.250 266.000 3.000 269.00 1,950.25
2040 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.700 9,450.000 0.000 9,700.00 6,790.00
2045 06662003 000 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 0.600 3,270.000 0.000 2,409.00 1,445.40
2050 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.450 11,367.000 0.000 8,022.00 3,609.90
2055 06662015 000 REFL PAV MRK TY I (W) 6" (BRK)(100MIL) LF 0.800 898.000 0.000 898.00 718.40
2060 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 1.050 4,034.000 0.000 2,077.00 2,180.85
2065 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 3.150 537.000 0.000 537.00 1,691.55
2070 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.350 144.000 0.000 144.00 770.40
2075 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 108.000 8.000 0.000 8.00 864.00
2080 06662069 000 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 135.000 10.000 0.000 6.00 810.00
2085 06662093 000 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA 107.000 2.000 0.000 2.00 214.00
2090 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 135.000 8.000 0.000 8.00 1,080.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2095 06662111 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.500 10,099.000 0.000 7,824.00 3,912.00
2100 06662142 000 REF PAV MRK TY II (W) 4" (BRK) LF 0.150 3,270.000 0.000 2,409.00 361.35
2105 06662145 000 REF PAV MRK TY II (W) 4" (SLD) LF 0.150 11,367.000 0.000 8,022.00 1,203.30
2110 06662146 000 REF PAV MRK TY II (W) 6" (BRK) LF 0.200 898.000 0.000 898.00 179.60
2115 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.450 4,034.000 0.000 2,077.00 934.65
2120 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 0.800 537.000 0.000 537.00 429.60
2125 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 1.450 144.000 0.000 144.00 208.80
2130 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 39.750 8.000 0.000 8.00 318.00
2135 06662165 000 REF PAV MRK TY II (W) (DBL ARROW) EA 43.000 10.000 0.000 6.00 258.00
2140 06662172 000 REF PAV MRK TY II (W) (UTURN ARROW) EA 43.000 2.000 0.000 2.00 86.00
2145 06662173 000 REF PAV MRK TY II (W) (WORD) EA 50.000 8.000 0.000 8.00 400.00
2150 06662178 000 REF PAV MRK TY II (Y) 4" (SLD) LF 0.150 10,099.000 0.000 7,824.00 1,173.60
2160 06722017 034 REFL PAV MRKR TY II-C-R EA 4.350 400.000 0.000 257.00 1,117.95
2165 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.200 6,173.000 0.000 6,173.00 1,234.60
2170 06772002 000 ELIM EXT PAV MRK & MRKS ( 6") LF 0.200 898.000 0.000 898.00 179.60
2175 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 0.450 2,483.000 0.000 2,483.00 1,117.35
2180 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.050 339.000 0.000 339.00 355.95
2185 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 2.150 54.000 0.000 54.00 116.10
2190 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.100 24,736.000 0.000 18,255.00 1,825.50
2195 06782002 000 PAV SURF PREP FOR MRK ( 6") LF 0.100 898.000 0.000 898.00 89.80
2200 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.200 4,034.000 0.000 2,077.00 415.40
2205 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.650 537.000 0.000 537.00 349.05
2210 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.050 144.000 0.000 144.00 151.20
2215 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 21.500 8.000 0.000 8.00 172.00
2220 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 26.850 10.000 0.000 6.00 161.10
2225 06782016 000 PAV SURF PREP FOR MRK (UTURN ARR) EA 26.850 2.000 0.000 2.00 53.70
2230 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 37.650 8.000 0.000 8.00 301.20
2235 06882003 000 VEH LP DETECT (SAWCUT) (14 AWG) (BLK) LF 5.350 300.000 4,155.000 4,755.00 25,439.25
2240 41162001 000 SOIL NAIL ANCHORS LF 10.550 25,464.000 0.000 25,464.00 268,645.20
2245 50492003 000 BIODGRD EROSION CONTROL LOGS (12" DIA) LF 3.050 520.000 0.000 573.00 1,747.65
2250 54452001 000 DEAD END ROADWAY BARRICADE LF 30.000 144.000 0.000 32.00 960.00
2253 96012001 MATERIAL ON HAND DOL 1.000 100,000.000 0.000 1,403,280.87 1,403,280.87
MATERIAL RECEIVED
2254 96012001 MATERIAL ON HAND DOL -1.000 100,000.000 0.000 1,403,280.87 -1,403,280.87
MATERIAL USED
2281 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 90,000.000 69,458.78 69,458.78
Repairs to Traffic Control Devices (Pd by Invoice)(C.O. #8)
2282 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 3,323.590 0.000 1.000 1.00 3,323.59
Added Walers Wall "D" (C.O. 10)
2283 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 1.000 0.000 20,000.000 19,968.27 19,968.27
DOL EQUALS EA
2284 06282065 ELC SRV TY D 120/240 060 (NS)GS(N)TP(O) EA 3,597.540 0.000 1.000 1.00 3,597.54
Added by Change Order No. 12
2286 06282158 REMOVE ELECTRICAL SERVICES EA 660.560 0.000 2.000 1.00 660.56
Added by Change Order No. 12
2287 06622065 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 0.578 0.000 138.000 138.00 79.70
Added by change order no. 14
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 23ESTIMATE 0046
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2288 06622084 WK ZN PAV MRK REMOV (W) (ARROW) EA 168.000 0.000 3.000 3.00 504.00
Added by change order no. 14
2289 06622085 WK ZN PAV MRK REMOV (W) (DBL ARROW) EA 236.250 0.000 2.000 2.00 472.50
Added by change order no. 14
2292 05002001 MOBILIZATION LS 2,625.000 0.000 1.000 1.00 2,625.00
Added by change order no. 14 for stripers
2293 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 5,098.090 0.000 1.000 1.00 5,098.09
PAID BY INVOICE
2294 04162007 DRILL SHAFT (54 IN) LF 357.630 0.000 94.000 94.00 33,617.22
Added by C.O. #19
2296 04202127 CL H CONC (FOOTING)(MASS PLACEMENT) CY 1,119.260 0.000 60.200 60.20 67,379.45
Added by C.O. #19
2297 04812012 PVC PIPE (SCH 40)(6 IN) LF 44.740 0.000 5.000 5.00 223.70
Added by C.O. #19
2298 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 1,274.220 0.000 1.000 1.00 1,274.22
Move & Reset Elec Serv Pole (Pd by LS)
2299 06502040 INS OH SN SUP(40 FT CANT) EA 26,479.540 0.000 1.000 1.00 26,479.54
Added by Change Order No. 24
2301 06102072 REMOVE RDWY ILL ASSEM EA 434.380 0.000 6.000 6.00 2,606.28
Added By C.O. # 35 to Replace Item 0610-2064
2302 01692001 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.950 0.000 26,637.000 38,020.64 36,119.61
C.O. #38
2303 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 0.000 5,333.240 5,695.74 5,695.74
C.O. #45
Category Subtotal $7,581,597.40
106804142STP 2011(706)MMPROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0105 01642027 002 CELL FBR MLCH SEED(PERM)(URBAN)(CLAY) SY 0.300 8,118.000 0.000 0.000 0.00
0115 01642041 002 DRILL SEEDING (TEMP) (WARM) SY 0.100 6,442.000 0.000 0.000 0.00
0120 01642043 002 DRILL SEEDING (TEMP) (COOL) SY 0.100 6,442.000 0.000 0.000 0.00
0140 01802001 000 WILDFLOWER SEEDING AC 2,100.000 2.620 0.000 0.000 0.00
0185 02602001 002 LIME (HYDRATED LIME (DRY)) TON 150.000 296.000 -296.000 0.000 0.00
0190 02602006 002 LIME TRT (EXST MATL) (6") SY 1.850 18,469.000 -18,469.000 0.000 0.00
0205 03102005 000 PRIME COAT (MC-30 OR AE-P) GAL 3.750 3,741.000 0.000 0.000 0.00
0210 03412011 024 D-GR HMA(QCQA) TY-B PG64-22 TON 50.000 4,401.000 -4,401.000 0.000 0.00
0635 06102064 010 RELOCATE RD IL ASM (TRANS-BASE) EA 1,230.000 4.000 -4.000 0.000 0.00
0645 06182013 000 CONDT (PVC) (SCHD 40) (1") (BORE) LF 28.750 70.000 0.000 0.000 0.00
0670 06182082 000 CONDT (PVC) (SCHD 40) (3/4") (BORE) LF 33.600 89.000 -27.000 0.000 0.00
0955 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.050 281.000 0.000 0.000 0.00
1040 10142023 000 LANDSCAPE AMENITY (TREE GRATE) EA 215.000 20.000 -9.000 0.000 0.00
1101 96102001 ON THE JOB TRAINING DOL 0.800 1,000.000 0.000 0.000 0.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 23ESTIMATE 0046
PAID BY THE HOUR
1102 96092002 DBE GOAL SHORTFALL DOL -1.000 1,000.000 0.000 0.000 0.00
1103 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1104 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1105 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 1.000 0.000 0.000 0.00
1106 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00
1107 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 15,000.000 0.000 0.000 0.00
1108 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 15,000.000 0.000 0.000 0.00
1109 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 10,000.000 0.000 0.000 0.00
PAID BY INVOICE
0.00Category Subtotal
106804145C 1068-4-145PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1325 01642041 002 DRILL SEEDING (TEMP) (WARM) SY 0.100 36,020.000 0.000 0.000 0.00
1330 01642043 002 DRILL SEEDING (TEMP) (COOL) SY 0.100 36,020.000 0.000 0.000 0.00
1355 03412011 024 D-GR HMA(QCQA) TY-B PG64-22 TON 50.000 12,003.000 -12,003.000 0.000 0.00
1435 04162003 000 DRILL SHAFT (30 IN) LF 95.000 80.000 -80.000 0.000 0.00
1440 04162018 000 DRILL SHAFT (SIGN MTS)(24 IN) LF 125.000 10.000 0.000 0.000 0.00
1515 04602009 000 CMP (GAL STL 48 IN) LF 87.000 87.000 0.000 0.000 0.00
1600 04652106 001 INLET EXT (TYII) EA 950.000 1.000 0.000 0.000 0.00
1740 05062022 010 EARTHWORK (ERSN & SEDM CONT, IN VEH) CY 7.000 50.000 0.000 0.000 0.00
1835 06102038 010 INS RD IL AM (TY SA) 50T-10 (.4 KW)S EA 2,600.000 2.000 -2.000 0.000 0.00
1840 06102064 010 RELOCATE RD IL ASM (TRANS-BASE) EA 1,230.000 6.000 -6.000 0.000 0.00
1860 06182038 000 CONDT (PVC) (SCHD 80) (3") LF 19.600 20.000 0.000 0.000 0.00
1965 06472002 000 RELOCATE LRSA EA 2,100.000 1.000 -1.000 0.000 0.00
2155 06722015 034 REFL PAV MRKR TY II-A-A EA 5.350 12.000 0.000 0.000 0.00
2251 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00
2252 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 1,000.000 0.000 0.000 0.00
2257 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 10,000.000 0.000 0.000 0.00
PAID BY THE INVOICE
2258 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
2259 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
2260 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 1.000 0.000 0.000 0.00
2261 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00
2262 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 15,000.000 0.000 0.000 0.00
2263 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 15,000.000 0.000 0.000 0.00
0.00Category Subtotal
TOTAL ITEM EARNINGS THIS CONTRACT $17,202,172.41
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 23ESTIMATE 0046
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01002002 002 STA 750.000PREPARING ROW 109.000 81,750.00 109.00
01042001 000 SY 7.700REMOVING CONC (PAV) 19,821.278 152,623.84 19,276.00
01042009 000 SY 9.500REMOVING CONC (RIPRAP) 6,830.000 64,885.00 6,773.00
01042024 000 SY 16.000REMOVING CONC (RETAINING WALLS) 3,745.528 59,928.45 3,095.00
01052008 000 SY 2.100REMOVING STAB BASE AND ASPH PAV (6") 16,283.948 34,196.30 7,570.00
01102001 000 CY 5.000EXCAVATION (ROADWAY) 214,520.000 1,072,600.00 150,259.00
01102002 000 CY 9.000EXCAVATION (CHANNEL) 7,680.000 69,120.00 7,680.00
01322003 001 CY 1.000EMBANKMENT (FINAL)(ORD COMP)(TY B) 2,367.000 2,367.00 2,367.00
01322006 001 CY 45.000EMBANKMENT (FINAL)(DENS CONT)(TY C) 95.600 4,302.00 95.60
01322025 001 CY 1.300EMBANKMENT (FINAL) (DENS CONT) (TY C1) 111,104.000 144,435.20 110,474.00
01322026 001 CY 6.800EMBANKMENT (FINAL) (DENS CONT) (TY C2) 50,760.000 345,168.00 50,760.60
01612002 001 SY 0.550COMPOST MANUF TOPSOIL (BOS) (4") 73,408.709 40,374.78 97,622.00
01622002 000 SY 1.750BLOCK SODDING 31,208.019 54,614.04 22,192.00
01642039 002 SY 0.100DRILL SEEDING (PERM) (URBAN) (CLAY) 50,731.014 5,073.10 97,603.00
01682001 000 MG 12.200VEGETATIVE WATERING 265.283 3,236.46 1,306.20
01692001 SY 0.950SOIL RETENTION BLANKETS (CL 1) (TY A) 53,307.635 50,642.26 8,118.00
01702001 000 LS 80,000.000IRRIGATION SYSTEM 1.000 80,000.00 1.00
01922002 000 EA 5.900PLANT MATERIAL (1-GAL) 8,454.000 49,878.60 7,431.00
01922004 000 EA 21.500PLANT MATERIAL (5-GAL) 189.000 4,063.51 112.00
01922013 000 SY 2.450MULCH 3,914.224 9,589.84 3,490.00
01922016 000 SY 3.000PLANT BED PREPARATION 3,914.224 11,742.67 3,340.00
01922044 000 EA 188.000PLANT MATERIAL (MIN 2" CAL) (B&B) 78.000 14,664.00 80.00
01922046 000 EA 305.000PLANT MATERIAL (MIN 3" CAL) (B&B) 85.000 25,925.00 90.00
01922048 000 EA 430.000PLANT MATERIAL (MIN 4" CAL) (B&B) 14.000 6,020.00 16.00
01922080 000 EA 805.000PLANT MATERIAL (MIN 6" CALIPER) 4.000 3,220.00 4.00
02512035 SY 0.710REWORK BS MTL (TY D) (6") (DENS CONT) 18,735.090 13,301.91 0.00
02752001 002 TON 105.000CEMENT 911.690 95,727.45 918.00
02752010 002 SY 2.150CEMENT TREAT (SUBGRADE) (8") 58,735.128 126,280.53 61,098.00
03102005 000 GAL 3.750PRIME COAT (MC-30 OR AE-P) 3,313.240 12,424.65 8,490.00
03402011 TON 48.950D-GR HMA(METH) TY-B PG64-22 14,926.790 730,666.36 0.00
Changed from item 341 (C.O. #6)
03602001 003 SY 42.000CONC PVMT (CONT REINF-CRCP)(8") 17,339.856 728,273.96 17,115.00
03602003 003 SY 50.000CONC PVMT (CONT REINF-CRCP)(10") 47,457.098 2,372,854.90 47,238.00
03602006 003 SY 70.000CONC PVMT (CONT REINF-CRCP)(13") 7,254.838 507,838.66 7,880.00
03602018 003 LF 2.100CURB (TYPE II) 23,208.710 48,738.29 26,181.00
04002005 000 CY 21.850CEM STABIL BKFL 123.000 2,687.55 123.00
04002006 000 SY 155.000CUT & RESTORING PAV 16.000 2,480.00 16.00
04022001 000 LF 1.350TRENCH EXCAVATION PROTECTION 10,176.000 13,737.60 10,208.00
04032001 SF 14.000TEMPORARY SPL SHORING 12,395.680 173,539.52 12,807.00
SLOPE/ BENCH METHOD
04032001 000 SF 18.000TEMPORARY SPL SHORING 13,167.350 237,012.30 12,807.00
04162001 000 LF 77.000DRILL SHAFT (18 IN) 87.000 6,699.00 99.00
04162002 LF 84.490DRILL SHAFT (24 IN) 273.480 23,106.33 112.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 23ESTIMATE 0046
Added by C.O. #21 for use in Wall #5
04162002 000 LF 95.000DRILL SHAFT (24 IN) 113.000 10,735.00 112.00
04162003 000 LF 95.000DRILL SHAFT (30 IN) 110.000 10,450.00 150.00
04162004 LF 145.570DRILL SHAFT (36 IN) 971.390 141,405.24 18.51
Added by C.O. #21 for use in Wall #5
04162004 000 LF 240.000DRILL SHAFT (36 IN) 18.510 4,442.40 18.51
04162006 LF 226.310DRILL SHAFT (48 IN) 1,289.880 291,912.74 0.00
Added by C.O. #21 for use in Wall #5
04162007 LF 357.630DRILL SHAFT (54 IN) 94.000 33,617.22 0.00
Added by C.O. #19
04162018 000 LF 125.000DRILL SHAFT (SIGN MTS)(24 IN) 30.000 3,750.00 20.00
04162021 000 LF 225.000DRILL SHAFT (SIGN MTS)(42 IN) 64.000 14,400.00 89.00
04162022 000 LF 270.000DRILL SHAFT (SIGN MTS)(48 IN) 20.000 5,400.00 20.00
04162023 000 LF 300.000DRILL SHAFT (SIGN MTS)(54 IN) 37.000 11,100.00 20.00
04202013 002 CY 360.000CL C CONC (MISC) 129.460 46,605.60 128.20
04202127 CY 1,119.260CL H CONC (FOOTING)(MASS PLACEMENT) 60.200 67,379.45 0.00
Added by C.O. #19
04232001 000 SF 50.000RETAINING WALL (MSE) 1,027.000 51,350.00 1,027.00
04232009 000 SF 22.000RETAINING WALL (SOIL NAILED)(FACIA) 19,946.600 438,825.20 24,623.66
04232011 SF 55.280RETAINING WALL (DRILL SHAFT)(FACIA) 4,506.900 249,141.43 0.00
Added by C.O. # 21
04232012 000 SF 43.000RETAINING WALL (CAST-IN-PLACE) 43,276.430 1,860,886.49 43,265.03
04272002 SF 0.260CONCRETE PAINT FINISH 24,199.203 6,291.79 0.00
04272006 000 SF 4.000BLAST FINISH 652.000 2,608.00 1,068.00
04322001 000 CY 245.000RIPRAP (CONC)(4 IN) 477.646 117,023.30 260.60
04322012 000 CY 130.000RIPRAP (STONE TY F)(GROUT)(8 IN) 156.399 20,331.87 246.00
04322039 000 CY 225.000RIPRAP (MOW STRIP)(4 IN) 140.037 31,508.36 171.40
04322050 000 CY 275.000RIPRAP (CONC)(CL B)(5 IN) 42.993 11,823.08 57.00
04322084 000 CY 245.000RIPRAP (CONC) (CL B) (4") 217.665 53,327.94 243.00
04322099 000 CY 550.000RIPRAP (MOW STRIP)(6 IN) 44.341 24,387.55 68.18
04422003 016 LB 7.400STR STL (TUB GIRDER) 27,380.000 202,612.00 27,380.00
04422047 016 LB 6.750STRUCTURAL STEEL(MISCELLANEOUS BRIDGE) 457.600 3,088.80 457.60
04502013 001 LF 42.000RAIL (TY SSTR) 1,210.000 50,820.00 1,210.00
04502025 001 LF 65.000RAIL (TY PR1) 982.000 63,830.00 982.00
04502029 LF 91.200RAIL (TY ADA HNDRL) 188.000 17,145.60 0.00
Added by Change Order No. 36
04502064 001 LF 63.000RAIL (TY C221) 1,205.160 75,925.08 1,259.00
04592007 000 SY 78.000GABION MATTRESSES (PVC)(12 IN) 229.953 17,936.33 85.00
04622007 000 LF 250.000CONC BOX CULV (5 FT X 3 FT) 573.350 143,337.50 424.00
04642003 003 LF 32.990RC PIPE (CL III)(18 IN) 2,270.000 74,887.30 2,404.00
04642005 003 LF 39.000RC PIPE (CL III)(24 IN) 4,710.000 183,690.00 4,746.00
04642007 003 LF 47.000RC PIPE (CL III)(30 IN) 1,775.000 83,425.00 1,775.00
04642009 003 LF 64.000RC PIPE (CL III)(36 IN) 275.000 17,600.00 275.00
04642011 003 LF 111.000RC PIPE (CL III)(48 IN) 836.000 92,796.00 752.00
04642012 003 LF 160.000RC PIPE (CL III)(54 IN) 229.000 36,640.00 229.00
04642022 003 LF 47.000RC PIPE (CL IV)(24 IN) 575.000 27,025.00 577.00
04642024 003 LF 72.000RC PIPE (CL IV)(30 IN) 145.000 10,440.00 145.00
04642026 003 LF 75.000RC PIPE (CL IV)(36 IN) 338.000 25,350.00 338.00
04642027 003 LF 165.000RC PIPE (CL IV)(42 IN) 77.000 12,705.00 77.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 23ESTIMATE 0046
04642029 003 LF 211.000RC PIPE (CL IV)(54 IN) 123.000 25,953.00 123.00
04642032 003 LF 290.000RC PIPE (CL IV)(72 IN) 184.000 53,360.00 184.00
04652005 001 EA 4,000.000MANH (COMPL)(TY M) 20.000 80,000.00 20.00
04652006 001 EA 2,500.000MANH (COMPL)(JUNCT BOX)(TY M) 2.000 5,000.00 2.00
04652020 001 EA 2,200.000INLET (COMPL)(CURB)(TY II) 1.000 2,200.00 2.00
04652032 001 EA 2,500.000INLET (COMPL)(CURB)(TY 1)(10' X 3') 5.000 12,500.00 5.00
04652035 001 EA 3,000.000INLET (COMPL)(CURB)(TY 1)(15' X 3') 11.000 33,000.00 11.00
04652036 001 EA 3,500.000INLET (COMPL)(CURB)(TY 1)(15' X 4') 3.000 10,500.00 3.00
04652100 001 EA 2,500.000INLET (COMPL)(TY 1) 16.000 40,000.00 16.00
04652108 001 EA 1,900.000INLET (COMP)(DROP)(TY C) 7.000 13,300.00 7.00
04652115 001 EA 2,200.000INLET (COMPL)(TY I)(MOD) 4.000 8,800.00 4.00
04652178 001 EA 1,400.000INLET (COMPL)(TY L) 3.000 4,200.00 3.00
04652219 001 EA 2,100.000INLET (COMPL)(CURB & GRATE)(TY V) 4.000 8,400.00 4.00
04652221 001 EA 925.000INLET EXT (TY I) 19.000 17,575.00 18.00
04652222 001 EA 925.000INLET EXT (TY V) 4.000 3,700.00 4.00
04652235 001 EA 2,100.000INLET (COMPL)(TY C)(2 GRATE) 4.000 8,400.00 4.00
04652281 001 EA 1,900.000INLET (COMPL)(TY C 1-GRATE) 8.000 15,200.00 8.00
04652322 001 EA 2,400.000INLET (COMPL) (TY C) (3 GRATE) 1.000 2,400.00 1.00
04662051 000 EA 7,400.000WINGWALL (PW)(HW=7 FT) 1.000 7,400.00 1.00
04662131 000 EA 12,500.000HEADWALL (CH-PW-0)(DIA= 48 IN) 2.000 25,000.00 2.00
04662135 000 EA 24,000.000HEADWALL (CH-PW-0)(DIA= 72 IN) 1.000 24,000.00 1.00
04662147 000 EA 17,000.000HEADWALL (CH-PW-S)(DIA= 54 IN) 2.000 34,000.00 2.00
04672211 000 EA 1,330.000SET (TY II)(24 IN)(RCP)(3:1)(C) 1.000 1,330.00 1.00
04672213 000 EA 1,330.000SET (TY II)(30 IN)(RCP)(3:1)(C) 1.000 1,330.00 1.00
04672227 000 EA 2,800.000SET (TY II)(36 IN)(RCP)(4:1)(C) 2.000 5,600.00 2.00
04672229 000 EA 4,200.000SET (TY II)(48 IN)(RCP)(4:1)(C) 1.000 4,200.00 1.00
04802001 000 EA 1,400.000CLEAN EXIST CULVS 3.000 4,200.00 7.00
04812012 LF 44.740PVC PIPE (SCH 40)(6 IN) 5.000 223.70 0.00
Added by C.O. #19
04962002 000 EA 670.000REMOV STR (INLET) 18.000 12,060.00 18.00
04962003 000 EA 725.000REMOV STR (MANHOLE) 2.000 1,450.00 2.00
04962006 000 EA 885.000REMOV STR (HEADWALL) 19.000 16,815.00 19.00
04962007 000 LF 14.500REMOV STR (PIPE) 3,343.000 48,473.50 3,335.00
04962016 000 EA 420.000REMOV STR (PIPE) 4.000 1,680.00 4.00
05002001 LS 42.410MOBILIZATION 1.000 42.41 1.00
ADDITIONAL MOBILIZATION FOR P/R CLOSURE
05002001 LS 2,625.000MOBILIZATION 1.000 2,625.00 1.00
05002001 LS 4,666.200MOBILIZATION 1.000 4,666.20 1.00
05002001 005 LS 990,000.000MOBILIZATION 1.000 990,000.00 1.00
05022001 MO 582.210BARRICADES, SIGNS AND TRAFFIC HANDLING 5.000 2,911.05 24.00
ADDITIONAL BARRICADES P/R CLOSURE
05022001 033 MO 1,300.000BARRICADES, SIGNS AND TRAFFIC HANDLING 34.500 44,850.00 24.00
05062006 010 CY 70.000ROCK FILTER DAMS (INSTALL) (TY 2) 55.929 3,915.03 219.00
05062007 010 CY 75.000ROCK FILTER DAMS (INSTALL) (TY 3) 31.111 2,333.33 388.00
05062010 010 CY 11.000ROCK FILTER DAMS (REMOVE) 87.040 957.44 607.00
05062016 010 SY 13.000CONSTRUCTION EXITS (INSTALL) (TY 1) 1,588.013 20,644.17 404.00
05062019 010 SY 4.250CONSTRUCTION EXITS (REMOVE) 1,588.013 6,749.05 404.00
05062022 010 CY 7.000EARTHWORK (ERSN & SEDM CONT, IN VEH) 78.815 551.71 50.00
05062034 010 LF 1.250TEMPORARY SEDIMENT CONTROL FENCE 13,654.500 17,068.13 9,220.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 23ESTIMATE 0046
05062041 010 LF 1.700TEMP SDMT CONT FENCE (INLET PROTECT) 155.000 263.50 1,730.00
05122048 002 LF 30.000PORT CTB (FUR & INST)(F-SHAPE)(TY 1) 6,960.000 208,800.00 6,810.00
05122050 002 LF 3.500PORT CTB (MOVE)(F-SHAPE)(TY 1) 3,210.000 11,235.00 3,540.00
05122052 002 LF 4.350PORT CTB (REMOVE)(F-SHAPE)(TY 1) 6,960.000 30,276.00 6,799.00
05282003 000 SY 60.000COLORED TEXTURED CONC (8") 677.666 40,659.96 395.00
05282005 000 SY 61.000COLOR TEXTURED CONC (10") 115.767 7,061.79 115.00
05292007 000 LF 17.000CONC CURB (DOWEL) 293.000 4,981.00 284.00
05312005 000 EA 860.000CURB RAMPS (TY 1) 3.000 2,580.00 3.00
05312008 000 EA 950.000CURB RAMPS (TY 4) 7.000 6,650.00 7.00
05312010 000 EA 960.000CURB RAMPS (TY 7) 15.000 14,400.00 15.00
05312017 000 EA 1,000.000CURB RAMPS (TY 21) 1.000 1,000.00 1.00
05312031 000 SY 32.000CONC SIDEWALKS (4") 2,611.931 83,581.80 2,828.00
05312038 SY 279.880CONC SIDEWALKS (STEPS) 60.622 16,966.89 0.00
Added by Change Order No. 36
05402001 023 LF 15.000MTL W-BEAM GD FEN (TIM POST) 2,600.500 39,007.50 2,600.50
05402005 023 EA 480.000TERMINAL ANCHOR SECTION 7.000 3,360.00 7.00
05402011 023 EA 1,300.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 3.000 3,900.00 2.00
05422001 000 LF 2.400REMOVING METAL BEAM GUARD FENCE 2,487.500 5,970.00 2,489.00
05422002 000 EA 118.000REMOVING TERMINAL ANCHOR SECTION 7.000 826.00 7.00
05442001 000 EA 1,820.000GUARDRAIL END TREATMENT (INSTALL) 4.000 7,280.00 4.00
05442003 000 EA 235.000GUARDRAIL END TREATMENT (REMOVE) 6.000 1,410.00 6.00
05442004 000 EA 1,820.000GDRAIL END TRT(INST)(WOOD POST)(TY I) 3.000 5,460.00 3.00
05452001 000 EA 9,550.000CRASH CUSH ATTEN (INSTL) 6.000 57,300.00 5.00
05452002 000 EA 1,290.000CRASH CUSH ATTEN (MOVE & RESET) 5.000 6,450.00 4.00
05452003 000 EA 965.000CRASH CUSH ATTEN (REMOVE) 7.000 6,755.00 5.00
05502001 000 LF 16.750CHAIN LINK FENCE (INSTALL) (6') 1,204.000 20,167.00 3,004.00
05502003 000 LF 4.500CHAIN LINK FENCE (REMOVE) 3,520.000 15,840.00 2,619.00
06102052 010 EA 2,300.000INS RD IL AM (TY ST) 40T-8 (.25 KW)S 11.000 25,300.00 11.00
06102072 EA 434.380REMOVE RDWY ILL ASSEM 12.000 5,212.56 0.00
Added By C.O. # 35 to Replace Item 0610-2064
06182012 000 LF 6.300CONDT (PVC) (SCHD 40) (1") 823.000 5,184.90 646.00
06182018 000 LF 5.150CONDT (PVC) (SCHD 40) ( 2") 6,761.000 34,819.15 6,263.00
06182019 000 LF 20.500CONDT (PVC) (SCHD 40) (2") (BORE) 237.000 4,858.50 451.00
06182022 000 LF 11.450CONDT (PVC) (SCHD 40) (3") 1,054.000 12,068.30 1,050.00
06182044 000 LF 73.250CONDT (RM) (3/4") 182.000 13,331.50 182.00
06182066 000 LF 4.200CONDT (PVC)(SCHD 40)(3/4") 3,462.000 14,540.40 3,353.00
06182074 000 LF 18.500CDT(PVC)(SCHD 80)(4")(4-1.25"HDPE INDT) 527.000 9,749.50 525.00
06202005 001 LF 1.900ELEC CONDR (NO. 3) BARE 500.000 950.00 368.00
06202006 001 LF 2.150ELEC CONDR (NO. 3) INSULATED 1,000.000 2,150.00 736.00
06202009 001 LF 1.150ELEC CONDR (NO. 6) BARE 880.000 1,012.00 701.00
06202010 001 LF 1.250ELEC CONDR (NO. 6) INSULATED 2,776.000 3,470.00 2,122.00
06202011 001 LF 0.900ELEC CONDR (NO. 8) BARE 3,846.000 3,461.40 6,521.00
06202012 001 LF 1.000ELEC CONDR (NO. 8) INSULATED 7,736.000 7,736.00 12,976.00
06202013 001 LF 0.800ELEC CONDR (NO.10) BARE 3,793.000 3,034.40 3,791.00
06202014 001 LF 0.850ELEC CONDR (NO.10) INSULATED 7,586.000 6,448.10 7,582.00
06202016 001 LF 0.750ELEC CONDR (NO.12) INSULATED 1,082.000 811.50 1,082.00
06242004 000 EA 2,700.000GROUND BOX TY 2 (243636) W/APRON 4.000 10,800.00 4.00
06242008 000 EA 710.000GROUND BOX TY A (122311) W/APRON 16.000 11,360.00 18.00
06242016 000 EA 720.000GROUND BOX TY E (122317) W/APRON 3.000 2,160.00 1.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 23ESTIMATE 0046
06242034 EA 115.000REMOVE EXISTING GROUND BOXES 3.000 345.00 1.00
06282065 EA 3,597.540ELC SRV TY D 120/240 060 (NS)GS(N)TP(O) 2.000 7,195.08 0.00
06282158 EA 660.560REMOVE ELECTRICAL SERVICES 2.000 1,321.12 0.00
06282162 000 EA 5,700.000ELC SRV TY A 240/480 100(NS)GS(T)GC(O) 2.000 11,400.00 1.00
06362001 014 SF 12.000ALUMINUM SIGNS (TY A) 302.910 3,634.92 302.91
06362002 014 SF 22.500ALUMINUM SIGNS (TY G) 112.500 2,531.25 112.50
06362003 014 SF 19.750ALUMINUM SIGNS (TY O) 819.500 16,185.13 819.50
06442001 000 EA 375.000INS SM RD SN SUP&AM TY 10BWG(1) SA(P) 47.000 17,625.00 33.00
06442004 000 EA 385.000INS SM RD SN SUP&AM TY 10BWG(1) SA(T) 17.000 6,545.00 17.00
06442006 000 EA 613.000INS SM RD SN SUP&AM TY 10BWG(1) SA(U) 7.000 4,291.00 10.00
06442025 000 EA 590.000INS SM RD SN SUP&AM TY S80(1) SA(T) 1.000 590.00 1.00
06442030 000 EA 850.000INS SM RD SN SUP&AM TY S80(1) SA(U-BM) 2.000 1,700.00 2.00
06442031 000 EA 1,065.000INS SM RD SN SUP&AM TY S80(1) SA(U-WC) 1.000 1,065.00 1.00
06442042 000 EA 1,245.000INS SM RD SN SUP&AM TY S80(2) SA(P) 2.000 2,490.00 2.00
06442056 000 EA 520.000RELOCATE SM RD SN SUP & AM TY 10BWG 6.000 3,120.00 5.00
06442060 000 EA 85.000REMOVE SM RD SN SUP & AM 9.000 765.00 9.00
06472001 000 LB 3.000INSTALL LRSS (STRUCT STEEL) 710.000 2,130.00 619.00
06472003 000 EA 350.000REMOVE LRSA 2.000 700.00 1.00
06502022 000 EA 11,400.000INS OH SN SUP(25 FT CANT) 1.000 11,400.00 1.00
06502028 000 EA 12,000.000INS OH SN SUP(30 FT CANT) 3.000 36,000.00 4.00
06502034 000 EA 14,900.000INS OH SN SUP(35 FT CANT) 1.000 14,900.00 1.00
06502040 EA 26,479.540INS OH SN SUP(40 FT CANT) 1.000 26,479.54 0.00
Added by Change Order No. 24
06502173 000 EA 2,250.000REMOVE OVERHD SIGN SUP 6.000 13,500.00 6.00
06582240 000 EA 33.000INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 15.000 495.00 15.00
06582242 000 EA 33.000INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2(BR) 4.000 132.00 4.00
06582258 000 EA 18.250INSTL DEL ASSM (D-SW)SZ (TYC)CTB 12.000 219.00 12.00
06582263 000 EA 40.000INSTL DEL ASSM (D-SY)SZ 1(FLX)GND 54.000 2,160.00 54.00
06582269 000 EA 33.000INSTL DEL ASSM (D-SY)SZ 1(FLX)GF2 5.000 165.00 5.00
06582292 000 EA 40.000INSTL DEL ASSM (D-DW)SZ 1(FLX)GND 7.000 280.00 7.00
06582295 000 EA 33.000INSTL DEL ASSM (D-DW)SZ 1(FLX)GF2 9.000 297.00 9.00
06582312 000 EA 118.000INSTL OM ASSM (OM-4) (TWT)WS 2.000 236.00 2.00
06582316 000 EA 40.000INSTL OM ASSM (OM-2Z)(FLX)GND 21.000 840.00 21.00
06582329 000 EA 40.000INSTL DEL ASSM (D-SW)SZ 1(FLX)GND 7.000 280.00 7.00
06582364 000 EA 18.250INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) 11.000 200.75 11.00
06622064 000 LF 0.750WK ZN PAV MRK REMOV (W) 4" (BRK) 6,892.000 5,169.00 2,552.00
06622065 LF 0.580WK ZN PAV MRK REMOV (W) 4" (DOT) 138.000 79.70 0.00
06622067 000 LF 0.700WK ZN PAV MRK REMOV (W) 4" (SLD) 16,982.000 11,887.40 10,527.00
06622075 000 LF 1.400WK ZN PAV MRK REMOV (W) 8" (SLD) 1,952.000 2,732.80 1,170.00
06622077 000 LF 7.250WK ZN PAV MRK REMOV (W) 12" (SLD) 269.000 1,950.25 266.00
06622084 EA 168.000WK ZN PAV MRK REMOV (W) (ARROW) 3.000 504.00 0.00
06622085 EA 236.250WK ZN PAV MRK REMOV (W) (DBL ARROW) 2.000 472.50 0.00
06622099 000 LF 0.700WK ZN PAV MRK REMOV (Y) 4" (SLD) 16,861.000 11,802.70 13,783.00
06662003 000 LF 0.600REFL PAV MRK TY I (W) 4" (BRK)(100MIL) 3,643.000 2,185.80 4,504.00
06662006 000 LF 1.600REFL PAV MRK TY I (W) 4" (DOT)(100MIL) 165.000 264.00 165.00
06662012 000 LF 0.450REFL PAV MRK TY I (W) 4" (SLD)(100MIL) 18,208.000 8,193.60 21,553.00
06662015 000 LF 0.800REFL PAV MRK TY I (W) 6" (BRK)(100MIL) 2,116.000 1,692.80 2,467.00
06662024 000 LF 0.700REFL PAV MRK TY I (W) 6" (SLD)(100MIL) 2,013.000 1,409.10 2,915.00
06662036 000 LF 1.050REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 4,107.000 4,312.35 5,264.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 23ESTIMATE 0046
06662042 000 LF 3.150REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 1,025.000 3,228.75 1,347.00
06662048 000 LF 5.350REFL PAV MRK TY I (W) 24"(SLD)(100MIL) 960.000 5,136.00 960.00
06662054 000 EA 108.000REFL PAV MRK TY I (W) (ARROW) (100MIL) 8.000 864.00 8.00
06662069 000 EA 135.000REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) 6.000 810.00 10.00
06662087 000 EA 250.000REFL PAV MRK TY I(W) (SYMBOL) (100MIL) 10.000 2,500.00 9.00
06662093 000 EA 107.000REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) 2.000 214.00 2.00
06662096 000 EA 135.000REFL PAV MRK TY I (W) (WORD) (100MIL) 8.000 1,080.00 8.00
06662099 000 EA 35.600REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) 1.000 35.60 1.00
06662111 000 LF 0.500REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) 10,795.000 5,397.50 13,972.00
06662120 000 LF 0.700REFL PAV MRK TY I (Y) 6" (SLD)(100MIL) 2,035.000 1,424.50 2,737.00
06662142 000 LF 0.150REF PAV MRK TY II (W) 4" (BRK) 3,643.000 546.45 4,433.00
06662143 000 LF 1.050REF PAV MRK TY II (W) 4" (DOT) 165.000 173.25 165.00
06662145 000 LF 0.150REF PAV MRK TY II (W) 4" (SLD) 18,208.000 2,731.20 21,553.00
06662146 000 LF 0.200REF PAV MRK TY II (W) 6" (BRK) 2,116.000 423.20 2,467.00
06662149 000 LF 0.150REF PAV MRK TY II (W) 6" (SLD) 2,013.000 301.95 2,915.00
06662153 000 LF 0.450REF PAV MRK TY II (W) 8" (SLD) 4,107.000 1,848.15 5,264.00
06662155 000 LF 0.800REF PAV MRK TY II (W) 12" (SLD) 1,025.000 820.00 1,347.00
06662157 000 LF 1.450REF PAV MRK TY II (W) 24" (SLD) 960.000 1,392.00 960.00
06662160 000 EA 39.750REF PAV MRK TY II (W) (ARROW) 8.000 318.00 8.00
06662165 000 EA 43.000REF PAV MRK TY II (W) (DBL ARROW) 6.000 258.00 10.00
06662170 000 EA 43.000REF PAV MRK TY II (W) (SYMBOL) 10.000 430.00 9.00
06662172 000 EA 43.000REF PAV MRK TY II (W) (UTURN ARROW) 2.000 86.00 2.00
06662173 000 EA 50.000REF PAV MRK TY II (W) (WORD) 8.000 400.00 8.00
06662174 000 EA 10.750REF PAV MRK TY II (W) 18" (YLD TRI) 1.000 10.75 1.00
06662178 000 LF 0.150REF PAV MRK TY II (Y) 4" (SLD) 10,795.000 1,619.25 13,972.00
06662181 000 LF 0.200REF PAV MRK TY II (Y) 6" (SLD) 2,035.000 407.00 2,737.00
06722015 034 EA 5.350REFL PAV MRKR TY II-A-A 19.000 101.65 19.00
06722017 034 EA 4.350REFL PAV MRKR TY II-C-R 412.000 1,792.20 524.00
06772001 000 LF 0.200ELIM EXT PAV MRK & MRKS ( 4") 7,692.000 1,538.40 7,692.00
06772002 000 LF 0.200ELIM EXT PAV MRK & MRKS ( 6") 5,708.000 1,141.60 5,708.00
06772003 000 LF 0.450ELIM EXT PAV MRK & MRKS ( 8") 2,483.000 1,117.35 2,483.00
06772005 000 LF 1.050ELIM EXT PAV MRK & MRKS (12") 339.000 355.95 339.00
06772007 000 LF 2.150ELIM EXT PAV MRK & MRKS (24") 54.000 116.10 54.00
06782001 000 LF 0.100PAV SURF PREP FOR MRK ( 4") 32,811.000 3,281.10 40,194.00
06782002 000 LF 0.100PAV SURF PREP FOR MRK ( 6") 6,164.000 616.40 8,119.00
06782003 000 LF 0.200PAV SURF PREP FOR MRK ( 8") 4,107.000 821.40 5,264.00
06782004 000 LF 0.650PAV SURF PREP FOR MRK (12") 1,025.000 666.25 1,347.00
06782006 000 LF 1.050PAV SURF PREP FOR MRK (24") 960.000 1,008.00 960.00
06782007 000 EA 21.500PAV SURF PREP FOR MRK (ARROW) 8.000 172.00 8.00
06782008 000 EA 26.850PAV SURF PREP FOR MRK (DBL ARROW) 6.000 161.10 10.00
06782015 000 EA 26.850PAV SURF PREP FOR MRK (SYMBOL) 10.000 268.50 9.00
06782016 000 EA 26.850PAV SURF PREP FOR MRK (UTURN ARR) 2.000 53.70 2.00
06782018 000 EA 37.650PAV SURF PREP FOR MRK (WORD) 8.000 301.20 8.00
06782019 000 EA 10.750PAV SURF PREP FOR MRK (18") (YLD TRI) 1.000 10.75 1.00
06882003 LF 5.350VEH LP DETECT (SAWCUT) (14 AWG) (BLK) 5,291.000 28,306.85 300.00
Added by C.O. #41
07402005 SF 0.440ANTI-GRAFFITI COATING (PERMANENT) 24,199.203 10,647.65 0.00
10032001 000 EA 170.000LANDSCAPE BOULDERS 14.000 2,380.00 15.00
10132001 000 EA 1,850.000TRASH RECEPTACLES 3.000 5,550.00 4.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 23ESTIMATE 0046
10142003 000 EA 17.000LANDSCAPE AMENITY (TY 1) 1,824.290 31,012.93 1,622.00
10142004 000 EA 160.000LANDSCAPE AMENITY (TY 2) 126.330 20,212.80 126.33
10142005 000 EA 84,500.000LANDSCAPE AMENITY (ARCH LETTERS) 1.000 84,500.00 1.00
10142006 000 EA 79,000.000LANDSCAPE AMENITY (ILLUMINATION) 1.000 79,000.00 1.00
10142007 000 EA 17.200LANDSCAPE AMENITY (TY 3) 100.000 1,720.00 100.00
10142008 000 EA 12.900LANDSCAPE AMENITY (TY 4) 50.000 645.00 50.00
10142009 EA 4,370.320LANDSCAPE AMENITY (TY 5) 3.000 13,110.96 0.00
10142022 000 EA 4,200.000LANDSCAPE AMENITY (BENCH) 3.000 12,600.00 3.00
10142031 000 EA 910.000LANDSCAPE AMENITY (BIKE RACK) 4.000 3,640.00 4.00
10162001 000 CY 102.000LOOSE AGGREGATE FOR GROUNDCOVER (TY I) 82.840 8,449.68 63.06
41162001 000 LF 10.550SOIL NAIL ANCHORS 29,575.000 312,016.25 67,868.00
41162001 LF 15.060SOIL NAIL ANCHORS 44,886.000 675,983.16 67,868.00
Adjusted Price Due to Redesign
50492003 000 LF 3.050BIODGRD EROSION CONTROL LOGS (12" DIA) 793.000 2,418.65 970.00
54342001 000 EA 145.000WHEEL STOPS 69.000 10,005.00 69.00
54452001 000 LF 30.000DEAD END ROADWAY BARRICADE 56.000 1,680.00 168.00
59002001 000 LF 32.000WTR LINE 8" AWWA C900 PVC DR16 OPEN CUT 1,809.000 57,888.00 1,825.00
59002002 000 EA 1,260.0008" GATE VALVE 5.000 6,300.00 5.00
59002003 000 EA 4,500.000FIRE HYDRANT ASSEMBLY 1.000 4,500.00 1.00
59002004 000 EA 2,700.0006" X 6" TAPPING SLEEVE & GATE VALVE 1.000 2,700.00 1.00
59002005 000 SY 165.000CUT & RESTORE CONCRETE PAVEMENT 25.556 4,216.74 20.00
61192001 000 EA 4,700.000RELOCATE PEDESTAL POLE ASSEMBLIES 1.000 4,700.00 1.00
96012001 DOL -1.000MATERIAL ON HAND 1,403,280.870 -1,403,280.87 200,000.00
MATERIAL USED
96012001 DOL 1.000MATERIAL ON HAND 1,403,280.870 1,403,280.87 200,000.00
MATERIAL RECEIVED
96042001 DOL 1.000CONTRACTOR FORCE ACCOUNT 1 133,432.020 133,432.02 0.00
Haul-Off Debris Pd by F.A. Invoice (C.O. #4)
96082001 DOL 1.000UNIQUE CHANGE ORDER ITEM 1 126,757.660 126,757.66 0.00
Repairs to Traffic Control Devices (Pd by Invoice)(C.O. #8)
96082002 DOL 3,323.590UNIQUE CHANGE ORDER ITEM 2 1.000 3,323.59 0.00
Added Walers Wall "D" (C.O. 10)
96082002 DOL 210,148.000UNIQUE CHANGE ORDER ITEM 2 1.000 210,148.00 0.00
96082003 DOL 1.000UNIQUE CHANGE ORDER ITEM 3 19,968.270 19,968.27 0.00
DOL EQUALS EA
96082004 DOL 5,098.090UNIQUE CHANGE ORDER ITEM 4 1.000 5,098.09 0.00
PAID BY INVOICE
96082005 DOL 1,274.220UNIQUE CHANGE ORDER ITEM 5 1.000 1,274.22 0.00
Move & Reset Elec Serv Pole (Pd by LS)
96082005 DOL 3,502.470UNIQUE CHANGE ORDER ITEM 5 24.000 84,059.28 0.00
DOL EQUALS DAILY RATE
96082006 DOL 2,985.120UNIQUE CHANGE ORDER ITEM 6 62.000 185,077.44 0.00
96082007 DOL 1,461.640UNIQUE CHANGE ORDER ITEM 7 1.000 1,461.64 0.00
PAID BY INVOICE
96082008 DOL 9,839.890UNIQUE CHANGE ORDER ITEM 8 1.000 9,839.89 0.00
Added Cost for Stone Veneer. (Paid as L.S by invoice) C.O.39
96082009 DOL 1.000UNIQUE CHANGE ORDER ITEM 9 6,030.420 6,030.42 0.00
96082010 DOL 1.000UNIQUE CHANGE ORDER ITEM 10 1,999.630 1,999.63 0.00
DOL EQUALS LS
96082011 DOL 1.000UNIQUE CHANGE ORDER ITEM 11 3,316.370 3,316.37 0.00
CONTRACT ID 106804142 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 23ESTIMATE 0046
C.O. #46 Furn & Install Stone Pavers and Quarry Block
96082012 DOL 3,502.470UNIQUE CHANGE ORDER ITEM 12 27.000 94,566.69 0.00
Daily Overhead Costs
96082013 DOL 1.000UNIQUE CHANGE ORDER ITEM 13 33,364.680 33,364.68 0.00
Material Escalation Costs (Haydon)
96082014 DOL 1.000UNIQUE CHANGE ORDER ITEM 14 5,551.490 5,551.49 0.00
Lane Closure (MacArthur)
96082015 DOL 1.000UNIQUE CHANGE ORDER ITEM 15 53,774.830 53,774.83 0.00
Material Escalation Costs (McMahon)
96082016 DOL 1.000UNIQUE CHANGE ORDER ITEM 16 5,142.840 5,142.84 0.00
DOL EQUALS LS
$17,202,172.41TOTAL ITEM EARNINGS TO DATE